[ORIENT] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -38.89%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 748,003 808,488 754,571 619,201 553,635 666,134 640,798 10.83%
PBT 67,010 85,391 57,005 38,205 62,912 55,913 40,496 39.77%
Tax -13,703 -27,773 -29,818 -13,615 -22,673 -24,720 -20,883 -24.43%
NP 53,307 57,618 27,187 24,590 40,239 31,193 19,613 94.40%
-
NP to SH 53,307 57,618 27,187 24,590 40,239 31,193 19,613 94.40%
-
Tax Rate 20.45% 32.52% 52.31% 35.64% 36.04% 44.21% 51.57% -
Total Cost 694,696 750,870 727,384 594,611 513,396 634,941 621,185 7.71%
-
Net Worth 2,250,889 2,244,722 2,253,419 2,211,085 2,204,042 2,284,382 2,417,677 -4.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 64,630 - 64,607 - 64,651 - 64,686 -0.05%
Div Payout % 121.24% - 237.64% - 160.67% - 329.82% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,250,889 2,244,722 2,253,419 2,211,085 2,204,042 2,284,382 2,417,677 -4.64%
NOSH 517,041 517,217 516,863 516,596 517,210 517,296 517,493 -0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.13% 7.13% 3.60% 3.97% 7.27% 4.68% 3.06% -
ROE 2.37% 2.57% 1.21% 1.11% 1.83% 1.37% 0.81% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 144.67 156.31 145.99 119.86 107.04 128.77 123.83 10.89%
EPS 10.31 11.14 5.26 4.76 7.78 6.03 3.79 94.51%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 4.3534 4.34 4.3598 4.2801 4.2614 4.416 4.6719 -4.58%
Adjusted Per Share Value based on latest NOSH - 516,596
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 120.57 130.32 121.63 99.81 89.24 107.37 103.29 10.83%
EPS 8.59 9.29 4.38 3.96 6.49 5.03 3.16 94.42%
DPS 10.42 0.00 10.41 0.00 10.42 0.00 10.43 -0.06%
NAPS 3.6282 3.6182 3.6322 3.564 3.5527 3.6822 3.897 -4.64%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.70 3.44 4.02 3.74 3.80 3.02 3.70 -
P/RPS 2.56 2.20 2.75 3.12 3.55 2.35 2.99 -9.80%
P/EPS 35.89 30.88 76.43 78.57 48.84 50.08 97.63 -48.58%
EY 2.79 3.24 1.31 1.27 2.05 2.00 1.02 95.22%
DY 3.38 0.00 3.11 0.00 3.29 0.00 3.38 0.00%
P/NAPS 0.85 0.79 0.92 0.87 0.89 0.68 0.79 4.98%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/04/03 21/11/02 23/08/02 20/05/02 25/02/02 30/11/01 28/08/01 -
Price 3.36 3.36 3.90 4.00 3.64 3.10 3.66 -
P/RPS 2.32 2.15 2.67 3.34 3.40 2.41 2.96 -14.95%
P/EPS 32.59 30.16 74.14 84.03 46.79 51.41 96.57 -51.43%
EY 3.07 3.32 1.35 1.19 2.14 1.95 1.04 105.37%
DY 3.72 0.00 3.21 0.00 3.43 0.00 3.42 5.74%
P/NAPS 0.77 0.77 0.89 0.93 0.85 0.70 0.78 -0.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment